SHIP
FINANCE INTERNATIONAL LIMITED
|
|
Date:
July 29, 2010
|
By: /s/ Ole B.
Hjertaker
Name: Ole
B. Hjertaker
Title: Chief
Executive Officer
Ship
Finance Management AS
|
Reports
preliminary 1Q 2010 results and increased quarterly dividend of $0.33 per
share
|
|
·
|
Declared
an increased quarterly dividend of $0.33 per
share.
|
|
·
|
Reported
net income for the quarter of $57.0 million, or $0.72 per share. The
result includes a $26.0 million gain related to the newbuilding Suezmax
tanker Everbright
and a negative $12.8 million mark to market of derivatives relating to
interest rate swaps.
|
|
·
|
Accrued
profit share in the first quarter was $11.3 million, or $0.14 per
share.
|
|
·
|
In
February 2010, the VLCC Front Vista was sold to
a subsidiary of Frontline Ltd. ("Frontline") for net sales proceeds of
$58.5 million.
|
|
·
|
In
March 2010, the newbuilding Suezmax tanker Everbright was
delivered from the shipyard and chartered out for five
years.
|
|
·
|
In
March 2010, the Company refinanced a syndicated bank loan relating to 26
vessels on charter to Frontline. The new five-year facility was upsized
from $675 million to $725 million due to very strong demand in the banking
market.
|
|
·
|
In
April 2010, the single-hull VLCC Golden River was sold
to an unrelated third party for a net sales price of approximately $12.6
million.
|
|
·
|
Three
Handysize dry bulk carriers under construction in China have already been
chartered out for three years at attractive rates. Scheduled delivery is
in 2011-2012.
|
2Q-4Q
2010
|
2011
|
2012
|
Total
|
|
Dry
bulk
|
$16
mill.
|
$88
mill.
|
$38
mill.
|
$142
mill.
|
Container
|
$20
mill.
|
-
|
-
|
$20
mill.
|
Gross
investment
|
$36
mill.
|
$88
mill.
|
$38
mill.
|
$162
mill.
|
Three
months ended
|
Full
year
|
|||||||||||
INCOME
STATEMENT
(in thousands of $ except per share
data)
|
Mar,
31
2010
|
Mar,
31
2009
|
2009
(audited)
|
|||||||||
Charter
revenues - operating lease
|
17,959 | 18,725 | 71,881 | |||||||||
Charter
revenues - finance lease
|
130,678 | 109,410 | 450,707 | |||||||||
Revenues
classified as Repayment of investment in finance leases
|
(77,336 | ) | (45,815 | ) | (210,386 | ) | ||||||
Profit
share income
|
11,315 | 14,486 | 33,018 | |||||||||
Total
operating revenues
|
82,616 | 96,806 | 345,220 | |||||||||
Gain
/ (loss) on sale of assets
|
27,809 | - | 24,721 | |||||||||
Vessel
operating expenses
|
(21,037 | ) | (23,750 | ) | (91,493 | ) | ||||||
Administrative
expenses
|
(2,613 | ) | (2,995 | ) | (12,192 | ) | ||||||
Depreciation
|
(7,897 | ) | (7,450 | ) | (30,236 | ) | ||||||
Vessel
impairment adjustments
|
- | - | (26,756 | ) | ||||||||
Total
operating expenses
|
(31,547 | ) | (34,195 | ) | (160,677 | ) | ||||||
Operating
income
|
78,878 | 62,611 | 209,264 | |||||||||
Results
in associate(1)
|
18,282 | 20,490 | 75,629 | |||||||||
Interest
income
|
187 | 86 | 240 | |||||||||
Interest
expense
|
(27,058 | ) | (32,473 | ) | (117,075 | ) | ||||||
Other
financial items
|
(512 | ) | (747 | ) | (1,625 | ) | ||||||
Impairment
adjustment to investment
|
- | (7,338 | ) | (7,110 | ) | |||||||
Mark
to Market of Derivatives
|
(12,824 | ) | 26 | 12,675 | ||||||||
Gain
on re-purchase of Company Bonds
|
- | - | 20,600 | |||||||||
Taxes
|
- | - | - | |||||||||
Net
income
|
56,953 | 42,655 | 192,598 | |||||||||
Basic
earnings per share ($)
|
0.72 | 0.59 | 2.59 | |||||||||
Weighted
average number of shares
|
78,845,910 | 72,743,737 | 74,399,126 | |||||||||
Common
shares outstanding
|
79,125,000 | 72,743,737 | 78,194,699 |
(1)
|
Three
of our 100% owned subsidiaries, owning four of our units are accounted for
as 'Investment in associate', and only the net income from these
subsidiaries is therefore included in our consolidated Income
Statement.
|
BALANCE
SHEET
(in
thousands of $)
|
Mar,
31
2010
|
Mar,
31
2009
|
Dec
1,
2009
(audited)
|
|||||||||
ASSETS
|
||||||||||||
Short
term
|
||||||||||||
Cash
and cash equivalents
|
103,640 | 50,070 | 84,186 | |||||||||
Restricted
cash
|
4,101 | 54,334 | 4,101 | |||||||||
Amount
due from related parties
|
52,935 | 14,754 | 33,861 | |||||||||
Other
current assets
|
138,633 | 170,951 | 143,109 | |||||||||
Long term
|
||||||||||||
Newbuildings
|
62,132 | 80,504 | 71,047 | |||||||||
Vessels
and equipment, net
|
578,963 | 579,367 | 556,607 | |||||||||
Investment
in finance leases
|
1,604,791 | 1,879,370 | 1,653,826 | |||||||||
Investment
in associate(1)
|
439,345 | 431,001 | 444,435 | |||||||||
Deferred
charges
|
16,595 | 13,621 | 7,927 | |||||||||
Other
long-term assets
|
2,967 | 8,793 | 2,329 | |||||||||
Total
assets
|
3,004,102 | 3,282,765 | 3,001,428 | |||||||||
LIABILITIES
AND STOCKHOLDERS' EQUITY
|
||||||||||||
Short
term
|
||||||||||||
Short
term and current portion of long term interest bearing
debt
|
178,734 | 318,529 | 266,041 | |||||||||
Other
current liabilities
|
23,408 | 76,869 | 26,919 | |||||||||
Amount
due to related parties
|
98,574 | 49,122 | 26,922 | |||||||||
Long
term
|
||||||||||||
Long
term interest bearing debt
|
1,826,396 | 2,155,560 | 1,843,408 | |||||||||
Other
long term liabilities
|
77,679 | 119,905 | 88,809 | |||||||||
Stockholders'
equity(2)
|
799,311 | 562,780 | 749,329 | |||||||||
Total
liabilities and stockholders' equity
|
3,004,102 | 3,282,765 | 3,001,428 |
(1)
|
Three
of our 100% owned subsidiaries, owning four of our units, are accounted
for as 'Investment in associate'. Stockholder's equity in each subsidiary
is adjusted for current account
balance.
|
(2)
|
As
of March 31, 2010, 'Stockholders' equity' excludes $194.0 million of
deferred equity which is being recognized over time. In connection with
the initial and subsequent acquisitions of vessels from Frontline, Ship
Finance has accounted for the difference between the historical cost of
the vessels and the net investment in the lease as a deferred equity
contribution. This deferred equity contribution is shown as a reduction in
the net investment in finance leases in the balance sheet. This results
from the related party nature of both the transfer of the vessel and the
subsequent charter. This deferred equity is amortized to 'Stockholders'
equity' in line with the charter payments received from
Frontline.
|
SHIP
FINANCE INTERNATIONAL LIMITED
|
FIRST
QUARTER 2010 REPORT (UNAUDITED)
|
STATEMENT
OF CASH FLOWS
|
Three
months ended
|
Full
year
|
||||||||||
(in
thousands of $)
|
Mar,
31
2010
|
Mar,
31
2009
|
2009
(audited)
|
|||||||||
OPERATING
ACTIVITIES
|
||||||||||||
Net
income
|
56,953 | 42,655 | 192,598 | |||||||||
Adjustments
to reconcile net income to net cash provided by operating
activities:
|
||||||||||||
Depreciation
and amortisation
|
9,103 | 8,491 | 32,860 | |||||||||
Asset
impairment adjustments
|
- | - | 33,866 | |||||||||
Adjustment
of financial derivatives to market value
|
12,824 | 7,338 | (12,675 | ) | ||||||||
Gain
on sale of assets
|
(27,809 | ) | - | (24,721 | ) | |||||||
Result
in associate
|
(18,282 | ) | (20,490 | ) | (75,629 | ) | ||||||
Stock
based compensation
|
458 | 285 | 1,392 | |||||||||
Gain
on re-purchase of Company Bonds
|
- | - | (20,600 | ) | ||||||||
Other
|
(115 | ) | (736 | ) | (477 | ) | ||||||
Change
in operating assets and liabilities
|
99,161 | 34,985 | (1,092 | ) | ||||||||
Net
cash provided by operating activities
|
132,293 | 72,528 | 125,522 | |||||||||
INVESTING ACTIVITIES
|
||||||||||||
Repayment
of investments in finance leases
|
77,089 | 45,567 | 209,369 | |||||||||
Restricted
cash released/(placed)
|
- | 5,769 | 56,002 | |||||||||
Proceeds
from sale of vessel/new buildings
|
16,667 | - | 163,086 | |||||||||
Received
in respect of terminated contract
|
- | - | - | |||||||||
Net
investment in newbuildings
|
(60,101 | ) | (10,867 | ) | (71,468 | ) | ||||||
Purchase
of vessels
|
- | - | - | |||||||||
Cash
received from /(Investment in) associates
|
15,608 | 11,987 | 68,000 | |||||||||
Purchase
of short term investment
|
- | - | - | |||||||||
Other
assets / investments
|
(638 | ) | (249 | ) | (921 | ) | ||||||
Net
cash (used in) provided by investing activities
|
48,625 | 52,207 | 424,068 | |||||||||
FINANCING ACTIVITIES
|
||||||||||||
Repurchase
of shares
|
- | - | - | |||||||||
Proceeds
from long and short term debt
|
31,000 | 44,500 | 134,500 | |||||||||
Expenses
paid in connection with securing finance
|
(10,608 | ) | (167 | ) | (752 | ) | ||||||
Repayment
of long and short term debt
|
(135,319 | ) | (121,427 | ) | (446,060 | ) | ||||||
Re-purchase
of Company bonds
|
- | - | (125,405 | ) | ||||||||
Cash
settlement of derivatives
|
(11,592 | ) | - | (14,666 | ) | |||||||
Cash
received from share issue
|
- | - | 16,472 | |||||||||
Cash
dividends paid
|
(34,945 | ) | (43,646 | ) | (75,568 | ) | ||||||
Net
cash provided by (used in) financing activities
|
(161,464 | ) | (120,740 | ) | (511,479 | ) | ||||||
Net
(decrease) increase in cash and cash equivalents
|
19,454 | 3,995 | 38,111 | |||||||||
Cash
and cash equivalents at start of period
|
84,186 | 46,075 | 46,075 | |||||||||
Cash
and cash equivalents at end of period
|
103,640 | 50,070 | 84,186 |
(in
thousands of $)
|
SEL
West
Polaris
Limited
|
SFL
Deepwater
Ltd
|
Front
Shadow
Inc
|
Total
|
||||||||||||
Charter
revenues - finance lease
|
31,253 | 57,707 | 654 | 89,614 | ||||||||||||
Revenues
classified as Repayment of investment in finance leases
|
(17,697 | ) | (35,971 | ) | (445 | ) | (54,113 | ) | ||||||||
Total
operating expenses
|
(2 | ) | (6 | ) | (0 | ) | (8 | ) | ||||||||
Interest
expense
|
(8,053 | ) | (9,118 | ) | (37 | ) | (17,208 | ) | ||||||||
Other
items
|
(2 | ) | (1 | ) | (0 | ) | (3 | ) | ||||||||
Net
income(1)
|
5,499 | 12,611 | 172 | 18,282 |
(1)
|
Net
income from these 100% owned subsidiary appears in the Company's
consolidated income statement as 'Results in
associate'.
|
(in
thousands of $)
|
SFL
West
Polaris
Limited
|
SFL
Deepwater
Ltd
|
Front
Shadow
Inc
|
Total
|
||||||||||||
Cash
and cash equivalents
|
- | - | 236 | 236 | ||||||||||||
Investment
in finance leases
|
745,915 | 1,512,298 | 22,998 | 2,281,211 | ||||||||||||
Other
assets
|
46,160 | 76,121 | 63 | 122,344 | ||||||||||||
Total
assets
|
792,075 | 1,588,419 | 23,297 | 2,403,791 | ||||||||||||
Short term and current portion of long term interest bearing
debt
|
73,500 | 158,167 | 2,060 | 233,727 | ||||||||||||
Other
current liabilities
|
5,099 | 8,138 | 2,042 | 15,279 | ||||||||||||
Long term interest bearing debt
|
527,146 | 1,058,708 | 13,430 | 1,599,284 | ||||||||||||
Other
long term liabilities
|
33,248 | 7,932 | 2,600 | 43,780 | ||||||||||||
Stockholders equity(1)
|
153,082 | 355,474 | 3,165 | 511,721 | ||||||||||||
Total liabilities and stockholders' equity
|
792,075 | 1,588,419 | 23,297 | 2,403,791 |
(1)
|
Stockholder's
equity adjusted for current account balance appears in the Company's
consolidated balance sheet as 'Investment in
associate'.
|